[SUPERMX] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SUPERMX] SUPERMAX CORPORATION BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 54.5%
YoY- 14.99%
Quarter Report
Latest QR
Upcoming QR
SUPERMX's Result
SUPERMX's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 650,544 320,540 997,374 726,135 480,622 248,522 1,021,358 -25.99%
PBT 76,570 36,767 137,306 97,836 64,000 30,705 112,132 -22.47%
Tax -9,604 -4,674 -15,893 -8,206 -5,970 -2,680 -8,081 12.21%
NP 66,966 32,093 121,413 89,630 58,030 28,025 104,051 -25.47%
-
NP to SH 67,883 31,787 121,718 89,582 57,982 27,982 104,164 -24.85%
-
Tax Rate 12.54% 12.71% 11.57% 8.39% 9.33% 8.73% 7.21% -
Total Cost 583,578 288,447 875,961 636,505 422,592 220,497 917,307 -26.05%
-
Net Worth 916,592 862,020 838,624 842,804 815,690 794,634 384,732 78.47%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 34,090 13,593 - - 16,172 -
Div Payout % - - 28.01% 15.17% - - 15.53% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 916,592 862,020 838,624 842,804 815,690 794,634 384,732 78.47%
NOSH 689,167 673,453 681,808 679,681 679,742 679,174 340,471 60.08%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.29% 10.01% 12.17% 12.34% 12.07% 11.28% 10.19% -
ROE 7.41% 3.69% 14.51% 10.63% 7.11% 3.52% 27.07% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 94.40 47.60 146.28 106.83 70.71 36.59 299.98 -53.76%
EPS 9.85 4.72 17.90 13.18 8.53 4.12 30.60 -53.06%
DPS 0.00 0.00 5.00 2.00 0.00 0.00 4.75 -
NAPS 1.33 1.28 1.23 1.24 1.20 1.17 1.13 11.48%
Adjusted Per Share Value based on latest NOSH - 679,569
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 23.91 11.78 36.66 26.69 17.67 9.13 37.54 -25.99%
EPS 2.50 1.17 4.47 3.29 2.13 1.03 3.83 -24.77%
DPS 0.00 0.00 1.25 0.50 0.00 0.00 0.59 -
NAPS 0.3369 0.3168 0.3082 0.3098 0.2998 0.2921 0.1414 78.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.97 1.82 1.93 2.06 2.07 1.88 1.91 -
P/RPS 2.09 3.82 1.32 1.93 2.93 5.14 0.64 120.27%
P/EPS 20.00 38.56 10.81 15.63 24.27 45.63 6.24 117.53%
EY 5.00 2.59 9.25 6.40 4.12 2.19 16.02 -54.02%
DY 0.00 0.00 2.59 0.97 0.00 0.00 2.49 -
P/NAPS 1.48 1.42 1.57 1.66 1.72 1.61 1.69 -8.47%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 31/05/13 26/02/13 27/11/12 17/08/12 28/05/12 02/03/12 -
Price 2.27 2.06 1.80 2.01 2.13 1.79 2.01 -
P/RPS 2.40 4.33 1.23 1.88 3.01 4.89 0.67 134.29%
P/EPS 23.05 43.64 10.08 15.25 24.97 43.45 6.57 131.06%
EY 4.34 2.29 9.92 6.56 4.00 2.30 15.22 -56.71%
DY 0.00 0.00 2.78 1.00 0.00 0.00 2.36 -
P/NAPS 1.71 1.61 1.46 1.62 1.78 1.53 1.78 -2.64%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment